TTToyota Tsusho IndiaExecutive Cockpit
← Back to Board
Use “Save as PDF” in the print dialog
TTToyota Tsusho India · Executive Cockpit

Board Pack

Value creation, performance and risk review — FY25 (Mar'25, MCA-filed). Metals · Global Parts & Logistics · Chemicals & Electronics · Machinery, Energy & Project.

₹4,529 Cr
Revenue (FY25)
23
India group entities
238
Employees (standalone)
Private
Wholly-owned by Toyota Tsusho Corp
Private / unlisted · ~100% Toyota Tsusho Corporation (Tokyo: TYO:8015) · founded 1999 as a Toyota Tsusho–Kirloskar JV (local stake since bought out) · Nobuaki Yahiro (Managing Director) · HQ World Trade Center, Bengaluru 560055
Where we stand

Executive scorecard

Toyota Tsusho India · Board Pack · 1 · Executive Summary
Total Revenue
₹4,529 Cr
prior ₹4,783 Cr
Revenue Growth (YoY)
-5.3%
prior 28.5%
EBITDA
₹109 Cr
prior ₹106 Cr
EBITDA Margin
2.4%
prior 2.2%
Contracted / Recurring Supply Revenue
₹2,900 Cr
prior ₹2,750 Cr
Recurring / Anchor Revenue %
64.0%
prior 62.0%
Revenue Retention
97.0%
prior 99.0%
Employees (standalone)
238
prior 225
Executive summary
Growth & profitability

Revenue, EBITDA & mix

Toyota Tsusho India · Board Pack · 2 · Performance
Revenue by segment
Metals40%
Global Parts & Logistics30%
Chemicals & Electronics15%
Machinery, Energy & Project15%
Metals
₹1,810 Cr
-6% · EBITDA 2% · Recurring 64%
Global Parts & Logistics
₹1,360 Cr
-5% · EBITDA 2.6% · Recurring 72%
Chemicals & Electronics
₹680 Cr
+3% · EBITDA 3% · Recurring 58%
Machinery, Energy & Project
₹679 Cr
+8% · EBITDA 2.8% · Recurring 50%
Portfolio validation

Division & group-entity economics, maturity journey

Toyota Tsusho India · Board Pack · 3 · Group Entities
Capability / group entityEstablishedRevenueRecurringEBITDA upliftIntegrationStatus
Chemicals & Electronics (NEXTY)2008₹470 Cr₹300 Cr+₹18 Cr84%Integrated
Rare Earths (TREI)2009₹210 Cr₹120 Cr+₹41 Cr66%In progress
Auto Parts & JIT Logistics2010₹1,360 Cr₹950 Cr+₹32 Cr90%Integrated
Steel Service Centre (TTSS)2015₹1,180 Cr₹900 Cr+₹33 Cr86%Integrated
Circular Economy & Recycling2015₹320 Cr₹210 Cr+₹36 Cr62%In progress
Airbags & Safety (TASI)2016₹260 Cr₹200 Cr+₹20 Cr80%In progress
Green Energy (CleanMax Toyotsu)2025₹60 Cr₹40 Cr+₹-6 Cr30%In progress

Steel service centres (TTSS) and auto parts & JIT logistics carry the base and are the most integrated; the newer engines (chemicals & electronics via NEXTY, rare earths via TREI, ELV / metals recycling and green energy via CleanMax Toyotsu) remain in scale-up and group-integration capture. CleanMax Toyotsu green energy is the group's first India renewables venture (300 MW by 2028).

Balance sheet & liquidity

Leverage, cash & covenants

Toyota Tsusho India · Board Pack · 4 · Capital & Cash
Net Debt / EBITDA
1.0x
target 0.8x
Covenant Headroom
2.0x
target 1.5x
DSCR
3.6x
target 3.5x
Total Assets
₹2,060 Cr
Free Cash Flow
₹40 Cr
target ₹70 Cr
Cash Conversion Cycle
47d
target 40d
Debtor Days (DSO)
52d
target 45d
Growth-Initiative Realization
74.0%
target 100.0%
Net leverage 1.0x (borrowings ₹157 Cr, net worth ₹715 Cr, D/E ~0.22) is low — wide headroom to a ~3.0x comfort ceiling — funding green-energy, rare-earths, recycling & steel service-centre capex largely from within, on total assets ₹2,060 Cr. The path: run-rate FCF sweep, working-capital discipline (CCC 47d) and margin quality as the recurring / anchor supply mix scales.
Governance

Watch-list & priority actions

Toyota Tsusho India · Board Pack · 5 · Risk & Actions
●Toyota Kirloskar Motor (TKM) anchor concentrationceo
TKM ~₹1,650 Cr (~36% of revenue) — the origin & core relationship, but a single-customer concentration risk.
→ Diversify into Maruti / other OEMs & non-auto; grow the recurring / anchor supply base beyond Toyota.
●New-energy, rare-earths & circular pivot buildingceo
CleanMax Toyotsu (300 MW by 2028), TREI rare earths and ELV / metals recycling scaling the Machinery, Energy & Project engine (+8% growth).
→ Commission CleanMax capacity; scale MSTI/TTRI/CMRTA on the ELV Rules 2025 tailwind.
●Steel / aluminium price volatility on thin trading margincfo
Metals is ~40% of revenue at ~2.0% EBITDA; a commodity-price swing compresses an already-thin spread.
→ Pass-through pricing & hedging; shift mix to value-added supply, recycling & higher-margin lines.
●Strong balance sheet funds growthcfo
Net debt ~1.0× EBITDA; borrowings ₹157 Cr vs net worth ₹715 Cr (D/E ~0.22) — wide headroom for new-energy / recycling capex.
→ Fund CleanMax / TREI / recycling from FCF + short-tenor trade finance; protect the low-leverage profile.
●Working-capital intensity is the real capital storycfo
Total assets ₹2,060 Cr on ₹4,529 Cr sales; debtor days 52 + inventory funding tie up working capital.
→ Tighten debtor days, accelerate collections & optimise inventory to free working capital.
●Revenue dipped ~5% on auto-cycle softnessboard
FY25 revenue ₹4,783 → ₹4,529 Cr as auto demand softened; top-line growth paused after tripling FY21-24.
→ Diversify end-markets & scale new-business; treat the dip as a mix-quality opportunity.
●Record PAT on softer revenue — efficiency validatingboard
PAT ₹78.3 Cr (record), up from ₹70.6 Cr, even as revenue fell: margin quality & cost discipline improved.
→ Stay the course on mix quality, working-capital velocity and the new-business pivot.
●EV / battery localisation still early in Indiaboard
EV battery-charger & battery-recycling are a global parent capability being localised — not yet a large India business.
→ Treat EV/battery as optionality; do not overstate the near-term India contribution.
Material external signals
[News] TKM steps up India production & exports; new capacity at Bidadi · Toyota Kirloskar Motor (TKM)→ anchor-customer volume drives steel processing, JIT parts & logistics demand
[News] Steel & aluminium prices firm on global demand · Metals & industrial customers→ margin driver for the Metals division; thin trading spreads sensitive to input prices
[News] India notifies End-of-Life Vehicles (ELV) Rules, 2025 · Circular Economy & Recycling→ regulatory tailwind for MSTI / TTRI / CMRTA recycling & green-metals loop
[News] India targets 500 GW non-fossil by 2030; C&I renewables surge · Green Energy (CleanMax Toyotsu)→ CleanMax Toyotsu 300 MW-by-2028 build-out; PPAs to Japanese corporates in India
[MCA/Filings] TTIPL FY25 filings: revenue ₹4,529 Cr (−5%), PAT record ₹78.3 Cr · Toyota Tsusho India Private Limited→ revenue down, profit up: margin-quality / efficiency story on a strong balance sheet

Toyota Tsusho India is private / unlisted — wholly owned by Toyota Tsusho Corporation (no market cap of its own; parent TYO:8015 is context only): headline financials are real FY25 anchors (MCA filings via Tofler); the India divisional split and granular per-program detail are modelled. AI summary generated by Azure OpenAI (GPT-4.1).